Updated Oct 7, 2026
Riverwards Group Secures $35.8 Million Loan For Somerset Phase II Development In Philadelphia
2202 East Somerset Street
$35,800,000
Units
170
Asset Type
Development Site
Closing
Oct 5, 2026
About this deal
AI
The property asset involved in this transaction is a development site located at 2202 East Somerset Street, Philadelphia, PA. It is a 146,158-square-foot project designated for multifamily development, specifically the 170-unit Somerset Phase II project. Riverwards Group secured construction financing totaling $35.8 million to facilitate this development.
Summary of transaction details:
- Property Type: Development Site
- Transaction Amount: $35,800,000
- Lender: Silver Heights Capital & Nuveen Green Capital
- Landlord: Riverwards Group, Mo Rushdy - Riverwards Group
- Brokers: Jack Cortese & David Frankel - D2 Capital Advisors
- Loan Type: Construction
- Completion Date: Early 2028
- Senior Loan Amount: $19,900,000
- C-PACE Debt Amount: $15,900,000
- Sponsor Equity Contribution: $10,000,000
The key individuals involved in this transaction include Mo Rushdy representing Riverwards Group, who is the landlord. The brokerage team consists of Jack Cortese and David Frankel from D2 Capital Advisors, who facilitated the deal. The financing structure includes a combination of a senior loan and C-PACE debt to support the development objectives established by Riverwards Group.
On the Map
$35,800,000
Development Site
View full map
Players
Philadelphia Development Site Market Snapshot
Boundary boundary · Development Site · Loan transactions
Loading comparables…
Deal FAQ
Browse Philadelphia development site loans on Traded.
Purchase Price
Annual NOI
Loan Amount
Interest Rate (%)
Loan Term (yrs)
Down Payment (%)
Cap Rate
0.44%
Cash-on-Cash
-0.13%
Monthly Payment
$14,164
Annual Debt Svc
$169,964
Annual Cash Flow
$-11,334
DSCR
0.93